2
Bedrooms
4
Bathrooms
1190.49 sqft
Area
Apartment
Property Type
No Info
Furnishing
Abu Dhabi
Location
No Hidden Fees | Secure Payment Structure | Attractive Investment Opportunity
Minimum down payment for this scenario is 20%.
Maximum age at loan maturity: 65 years (salaried) / 70 years (self-employed).
Estimated Monthly EMI
This calculator provides an estimate only. Actual payments may vary based on your credit profile, bank terms, and applicable fees.
Additional costs include:
Consult a licensed mortgage broker for accurate figures.
| Year | Principal Paid | Interest Paid | Balance |
|---|---|---|---|
| 1 | AED 37,119 | AED 52,161 | AED 1,138,881 |
| 2 | AED 38,824 | AED 50,455 | AED 1,100,057 |
| 3 | AED 40,608 | AED 48,672 | AED 1,059,449 |
| 4 | AED 42,473 | AED 46,806 | AED 1,016,976 |
| 5 | AED 44,424 | AED 44,855 | AED 972,552 |
| 6 | AED 46,465 | AED 42,814 | AED 926,087 |
| 7 | AED 48,600 | AED 40,680 | AED 877,487 |
| 8 | AED 50,832 | AED 38,447 | AED 826,654 |
| 9 | AED 53,168 | AED 36,112 | AED 773,487 |
| 10 | AED 55,610 | AED 33,669 | AED 717,876 |
| 11 | AED 58,165 | AED 31,115 | AED 659,711 |
| 12 | AED 60,837 | AED 28,442 | AED 598,874 |
| 13 | AED 63,632 | AED 25,648 | AED 535,242 |
| 14 | AED 66,555 | AED 22,724 | AED 468,687 |
| 15 | AED 69,613 | AED 19,667 | AED 399,075 |
| 16 | AED 72,811 | AED 16,469 | AED 326,264 |
| 17 | AED 76,156 | AED 13,124 | AED 250,108 |
| 18 | AED 79,654 | AED 9,625 | AED 170,454 |
| 19 | AED 83,313 | AED 5,966 | AED 87,141 |
| 20 | AED 87,141 | AED 2,139 | AED 0 |
